| Value: | $2.30 per point/year | |
| Purchase Price: | $9,900.00 | |
| Closing costs: | $0.00 | |
| 1st Year Dues: | $451.00 ($37.58/month for 12 months) | |
| Expiration Year: | 2054 (43 years) |
| Year | DVC Yearly Cost | DVC Total Cost | Rack Yearly Cost | Rack Total Cost |
|---|---|---|---|---|
| 2011 | $10,351.00 ($862.58/mo) | $10,351.00 | $1,200.00 | $1,200.00 |
| 2012 | $473.09 ($39.42/mo) | $10,824.09 | $1,236.00 | $2,436.00 |
| 2013 | $481.29 ($40.11/mo) | $11,305.38 | $1,273.08 | $3,709.08 |
| 2014 | $491.48 ($40.96/mo) | $11,796.86 | $1,311.27 | $5,020.35 |
| 2015 | $517.49 ($43.12/mo) | $12,314.35 | $1,350.61 | $6,370.96 |
| 2016 | $543.91 ($45.33/mo) | $12,858.26 | $1,391.13 | $7,762.09 |
| 2017 | $560.37 ($46.70/mo) | $13,418.63 | $1,432.86 | $9,194.95 |
| 2018 | $585.64 ($48.80/mo) | $14,004.27 | $1,475.85 | $10,670.80 |
| 2019 | $640.41 ($53.37/mo) | $14,644.68 | $1,520.12 | $12,190.93 |
| 2020 | $659.83 ($54.99/mo) | $15,304.51 | $1,565.73 | $13,756.66 |
| 2021 | $679.85 ($56.65/mo) | $15,984.36 | $1,612.70 | $15,369.35 |
| 2022 | $700.47 ($58.37/mo) | $16,684.83 | $1,661.08 | $17,030.44 |
| 2023 | $721.71 ($60.14/mo) | $17,406.54 | $1,710.91 | $18,741.35 |
| 2024 | $743.60 ($61.97/mo) | $18,150.14 | $1,762.24 | $20,503.59 |
| 2025 | $766.15 ($63.85/mo) | $18,916.29 | $1,815.11 | $22,318.70 |
| 2026 | $789.39 ($65.78/mo) | $19,705.68 | $1,869.56 | $24,188.26 |
| 2027 | $813.33 ($67.78/mo) | $20,519.02 | $1,925.65 | $26,113.91 |
| 2028 | $838.00 ($69.83/mo) | $21,357.02 | $1,983.42 | $28,097.32 |
| 2029 | $863.42 ($71.95/mo) | $22,220.44 | $2,042.92 | $30,140.24 |
| 2030 | $889.61 ($74.13/mo) | $23,110.05 | $2,104.21 | $32,244.45 |
| 2031 | $916.59 ($76.38/mo) | $24,026.63 | $2,167.33 | $34,411.78 |
| 2032 | $944.39 ($78.70/mo) | $24,971.02 | $2,232.35 | $36,644.14 |
| 2033 | $973.03 ($81.09/mo) | $25,944.05 | $2,299.32 | $38,943.46 |
| 2034 | $1,002.54 ($83.55/mo) | $26,946.60 | $2,368.30 | $41,311.76 |
| 2035 | $1,032.95 ($86.08/mo) | $27,979.55 | $2,439.35 | $43,751.12 |
| 2036 | $1,064.28 ($88.69/mo) | $29,043.83 | $2,512.53 | $46,263.65 |
| 2037 | $1,096.56 ($91.38/mo) | $30,140.39 | $2,587.91 | $48,851.56 |
| 2038 | $1,129.82 ($94.15/mo) | $31,270.21 | $2,665.55 | $51,517.11 |
| 2039 | $1,164.09 ($97.01/mo) | $32,434.29 | $2,745.51 | $54,262.62 |
| 2040 | $1,199.39 ($99.95/mo) | $33,633.68 | $2,827.88 | $57,090.50 |
| 2041 | $1,235.77 ($102.98/mo) | $34,869.46 | $2,912.71 | $60,003.21 |
| 2042 | $1,273.25 ($106.10/mo) | $36,142.71 | $3,000.10 | $63,003.31 |
| 2043 | $1,311.87 ($109.32/mo) | $37,454.57 | $3,090.10 | $66,093.41 |
| 2044 | $1,351.66 ($112.64/mo) | $38,806.23 | $3,182.80 | $69,276.21 |
| 2045 | $1,392.65 ($116.05/mo) | $40,198.89 | $3,278.29 | $72,554.50 |
| 2046 | $1,434.89 ($119.57/mo) | $41,633.78 | $3,376.63 | $75,931.13 |
| 2047 | $1,478.41 ($123.20/mo) | $43,112.19 | $3,477.93 | $79,409.07 |
| 2048 | $1,523.25 ($126.94/mo) | $44,635.45 | $3,582.27 | $82,991.34 |
| 2049 | $1,569.45 ($130.79/mo) | $46,204.90 | $3,689.74 | $86,681.08 |
| 2050 | $1,617.06 ($134.75/mo) | $47,821.95 | $3,800.43 | $90,481.51 |
| 2051 | $1,666.10 ($138.84/mo) | $49,488.05 | $3,914.45 | $94,395.96 |
| 2052 | $1,716.63 ($143.05/mo) | $51,204.69 | $4,031.88 | $98,427.84 |
| 2053 | $1,768.70 ($147.39/mo) | $52,973.39 | $4,152.84 | $102,580.67 |
| 2054 | $1,822.34 ($151.86/mo) | $54,795.73 | $4,277.42 | $106,858.09 |